ABCDEF
1
Current AKT supply215,384,702
2
Current AKT price$0.71
3
4
Estimated Δ
5
CurrentNewΔ
6
Inflation min5.00%8.00%3.00%
7
Inflatoin max15.00%15.00%no change
8
Est effective inflation impact7.56%9.06%1.50%
9
Community pool tax10%25%15.00%
10
11
Estimated Δ after 1 year
12
CurrentNewΔ
13
Community pool proceeds1,694,9905,113,6733,418,682
14
Est $value of pool proceeds$1,203,443$3,630,708$2,427,265
15
Total AKT supply230,871,872234,062,2363,190,364
16
17
Current Inflation7.56%
18
Current Community tax10%
19
20
Estimated token scheduleAKT supplyEstimated monthly inflationEstimated monthly community taxEstimated effective inflation rewards
21
August 2023215,384,7021,356,924135,6921,221,231
22
September 2023216,741,6261,373,166137,3171,235,849
23
October 2023218,114,7921,381,909138,1911,243,718
24
November 2023219,496,7011,390,665139,0661,251,598
25
December 2023220,887,3651,399,475139,9481,259,528
26
January 2024222,286,8411,408,342140,8341,267,508
27
February 2024223,695,1831,417,265141,7261,275,538
28
March 2024225,112,4481,426,244142,6241,283,620
29
April 2024226,538,6921,435,281143,5281,291,753
30
May 2024227,973,9731,444,374144,4371,299,937
31
June 2024229,418,3471,453,525145,3531,308,173
32
July 2024230,871,8721,462,734146,2731,316,461
33
34
Proposed Changes
35
New Inflation9.06%
36
New Community tax25%
37
38
Estimated token scheduleAKT supplyEstimated monthly inflation rewardsEstimated monthly community taxEstimated effective inflation rewards
39
August 2023215,384,7021,626,155406,5391,219,616
40
September 2023217,010,8571,647,640411,9101,235,730
41
October 2023218,658,4971,660,201415,0501,245,151
42
November 2023220,318,6981,672,807418,2021,254,605
43
December 2023221,991,5051,685,508421,3771,264,131
44
January 2024223,677,0131,698,306424,5761,273,729
45
February 2024225,375,3191,711,200427,8001,283,400
46
March 2024227,086,5191,724,193431,0481,293,145
47
April 2024228,810,7121,737,284434,3211,302,963
48
May 2024230,547,9961,750,475437,6191,312,856
49
June 2024232,298,4711,763,766440,9411,322,824
50
July 2024234,062,2361,777,157444,2891,332,868
51
52